Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,832£12,009£12,310£12,617£12,996£61,765
Total Expenses£13,939£14,058£14,184£14,311£14,444£70,936
Profit Before Tax£-2,107£-2,049£-1,874£-1,694£-1,448£-9,171
Profit After Tax £-2,107£-2,049£-1,874£-1,694£-1,448£-9,171
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£4,193£4,440£10,380£12,409£13,501£44,923
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)7%7%16%19%21%70%